[LIONPSIM] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock

[LIONPSIM] LION POSIM BERHAD

Announcement Date

26-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- 118.32%

YoY- 1372.34%

Quarter Report

LIONPSIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	302,780	837,776	473,504	344,868	669,652	474,120	714,452	-13.32%
YoY %	-63.86%	76.93%	37.30%	-48.50%	41.24%	-33.64%	-	-
Horiz. %	42.38%	117.26%	66.28%	48.27%	93.73%	66.36%	100.00%	-
PBT	464	156,020	9,728	15,472	1,764	-15,564	66,832	-56.30%
YoY %	-99.70%	1,503.82%	-37.13%	777.10%	111.33%	-123.29%	-	-
Horiz. %	0.69%	233.45%	14.56%	23.15%	2.64%	-23.29%	100.00%	-
Tax	9,128	-14,228	-4,896	-8,536	-5,912	-5,428	-9,196	-
YoY %	164.16%	-190.60%	42.64%	-44.38%	-8.92%	40.97%	-	-
Horiz. %	-99.26%	154.72%	53.24%	92.82%	64.29%	59.03%	100.00%	-
NP	9,592	141,792	4,832	6,936	-4,148	-20,992	57,636	-25.82%
YoY %	-93.24%	2,834.44%	-30.33%	267.21%	80.24%	-136.42%	-	-
Horiz. %	16.64%	246.01%	8.38%	12.03%	-7.20%	-36.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,460	127,928	11,884	11,072	752	-17,752	57,636	-22.52%
YoY %	-90.26%	976.47%	7.33%	1,372.34%	104.24%	-130.80%	-	-
Horiz. %	21.62%	221.96%	20.62%	19.21%	1.30%	-30.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1,967.24%	9.12%	50.33%	55.17%	335.15%	-	13.76%	-
YoY %	-21,670.61%	-81.88%	-8.77%	-83.54%	0.00%	-	-	-
Horiz. %	-14,296.80%	66.28%	365.77%	400.94%	2,435.68%	-	100.00%	-
Total Cost	293,188	695,984	468,672	337,932	673,800	495,112	656,816	-12.57%
YoY %	-57.87%	48.50%	38.69%	-49.85%	36.09%	-24.62%	-	-
Horiz. %	44.64%	105.96%	71.36%	51.45%	102.59%	75.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,082,174	974,667	764,874	763,296	1,288,844	1,381,879	1,373,834	-3.89%
YoY %	11.03%	27.43%	0.21%	-40.78%	-6.73%	0.59%	-	-
Horiz. %	78.77%	70.95%	55.67%	55.56%	93.81%	100.59%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	1,082,174	974,667	764,874	763,296	1,288,844	1,381,879	1,373,834	-3.89%
YoY %	11.03%	27.43%	0.21%	-40.78%	-6.73%	0.59%	-	-
Horiz. %	78.77%	70.95%	55.67%	55.56%	93.81%	100.59%	100.00%	-
NOSH	230,740	230,417	210,709	209,696	208,888	210,331	203,229	2.13%
YoY %	0.14%	9.35%	0.48%	0.39%	-0.69%	3.49%	-	-
Horiz. %	113.54%	113.38%	103.68%	103.18%	102.78%	103.49%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	3.17%	16.92%	1.02%	2.01%	-0.62%	-4.43%	8.07%	-
YoY %	-81.26%	1,558.82%	-49.25%	424.19%	86.00%	-154.89%	-	-
Horiz. %	39.28%	209.67%	12.64%	24.91%	-7.68%	-54.89%	100.00%	-
ROE	1.15%	13.13%	1.55%	1.45%	0.06%	-1.28%	4.20%	-
YoY %	-91.24%	747.10%	6.90%	2,316.67%	104.69%	-130.48%	-	-
Horiz. %	27.38%	312.62%	36.90%	34.52%	1.43%	-30.48%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	131.22	363.59	224.72	164.46	320.58	225.42	351.55	-15.14%
YoY %	-63.91%	61.80%	36.64%	-48.70%	42.21%	-35.88%	-	-
Horiz. %	37.33%	103.42%	63.92%	46.78%	91.19%	64.12%	100.00%	-
EPS	5.40	55.52	5.64	5.28	0.36	-8.44	28.36	-24.14%
YoY %	-90.27%	884.40%	6.82%	1,366.67%	104.27%	-129.76%	-	-
Horiz. %	19.04%	195.77%	19.89%	18.62%	1.27%	-29.76%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.69	4.23	3.63	3.64	6.17	6.57	6.76	-5.90%
YoY %	10.87%	16.53%	-0.27%	-41.00%	-6.09%	-2.81%	-	-
Horiz. %	69.38%	62.57%	53.70%	53.85%	91.27%	97.19%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 209,696
RPS	130.75	361.78	204.47	148.93	289.18	204.74	308.52	-13.32%
YoY %	-63.86%	76.94%	37.29%	-48.50%	41.24%	-33.64%	-	-
Horiz. %	42.38%	117.26%	66.27%	48.27%	93.73%	66.36%	100.00%	-
EPS	5.38	55.24	5.13	4.78	0.32	-7.67	24.89	-22.52%
YoY %	-90.26%	976.80%	7.32%	1,393.75%	104.17%	-130.82%	-	-
Horiz. %	21.62%	221.94%	20.61%	19.20%	1.29%	-30.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.6732	4.2089	3.303	3.2962	5.5657	5.9674	5.9327	-3.89%
YoY %	11.03%	27.43%	0.21%	-40.78%	-6.73%	0.58%	-	-
Horiz. %	78.77%	70.94%	55.67%	55.56%	93.81%	100.58%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	2.04	0.95	0.80	1.08	2.85	2.26	2.50	-
P/RPS	1.55	0.26	0.36	0.66	0.89	1.00	0.71	13.89%
YoY %	496.15%	-27.78%	-45.45%	-25.84%	-11.00%	40.85%	-	-
Horiz. %	218.31%	36.62%	50.70%	92.96%	125.35%	140.85%	100.00%	-
P/EPS	37.78	1.71	14.18	20.45	791.67	-26.78	8.82	27.42%
YoY %	2,109.36%	-87.94%	-30.66%	-97.42%	3,056.20%	-403.63%	-	-
Horiz. %	428.34%	19.39%	160.77%	231.86%	8,975.85%	-303.63%	100.00%	-
EY	2.65	58.44	7.05	4.89	0.13	-3.73	11.34	-21.50%
YoY %	-95.47%	728.94%	44.17%	3,661.54%	103.49%	-132.89%	-	-
Horiz. %	23.37%	515.34%	62.17%	43.12%	1.15%	-32.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.43	0.22	0.22	0.30	0.46	0.34	0.37	2.53%
YoY %	95.45%	0.00%	-26.67%	-34.78%	35.29%	-8.11%	-	-
Horiz. %	116.22%	59.46%	59.46%	81.08%	124.32%	91.89%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	19/11/10	16/11/09	19/11/08	26/11/07	16/11/06	16/11/05	24/11/04	-
Price	2.44	0.95	0.41	1.07	2.94	2.15	2.62	-
P/RPS	1.86	0.26	0.18	0.65	0.92	0.95	0.75	16.33%
YoY %	615.38%	44.44%	-72.31%	-29.35%	-3.16%	26.67%	-	-
Horiz. %	248.00%	34.67%	24.00%	86.67%	122.67%	126.67%	100.00%	-
P/EPS	45.19	1.71	7.27	20.27	816.67	-25.47	9.24	30.26%
YoY %	2,542.69%	-76.48%	-64.13%	-97.52%	3,306.40%	-375.65%	-	-
Horiz. %	489.07%	18.51%	78.68%	219.37%	8,838.42%	-275.65%	100.00%	-
EY	2.21	58.44	13.76	4.93	0.12	-3.93	10.82	-23.24%
YoY %	-96.22%	324.71%	179.11%	4,008.33%	103.05%	-136.32%	-	-
Horiz. %	20.43%	540.11%	127.17%	45.56%	1.11%	-36.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.22	0.11	0.29	0.48	0.33	0.39	4.90%
YoY %	136.36%	100.00%	-62.07%	-39.58%	45.45%	-15.38%	-	-
Horiz. %	133.33%	56.41%	28.21%	74.36%	123.08%	84.62%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos